|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 204.45 USD | -0.68% |
|
-3.13% | +4.90% |
| 10:21pm | Dover Corporation signed a definitive agreement to acquire Cloeren Incorporated. | CI |
| 09:38pm | Dover Signs Deal to Acquire Cloeren | MT |
Company Valuation: Dover Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,148 | 19,005 | 21,517 | 25,737 | 26,778 | 27,724 | - | - |
| Change | - | -27.32% | 13.21% | 19.62% | 4.04% | 3.53% | - | - |
| Enterprise Value (EV) 1 | 28,887 | 22,303 | 24,561 | 26,822 | 28,429 | 28,518 | 28,119 | 27,274 |
| Change | - | -22.79% | 10.12% | 9.21% | 5.99% | 0.31% | -1.4% | -3.01% |
| P/E | 23.5x | 18.2x | 20.5x | 9.65x | 24.6x | 22.7x | 20.1x | 18.4x |
| PBR | 6.24x | 4.51x | 4.21x | 3.72x | 3.61x | 3.39x | 3.17x | 2.91x |
| PEG | - | -4.4x | 15.21x | 0x | -0.4x | 1.6x | 1.5x | 2.08x |
| Capitalization / Revenue | 3.31x | 2.23x | 2.55x | 3.32x | 3.31x | 3.2x | 3.05x | 2.92x |
| EV / Revenue | 3.65x | 2.62x | 2.91x | 3.46x | 3.51x | 3.3x | 3.1x | 2.87x |
| EV / EBITDA | 17.9x | 13.5x | 13.9x | 16.1x | 15.3x | 14.2x | 13x | 11.9x |
| EV / EBIT | 21.9x | 16.6x | 17.2x | 17.6x | 16.7x | 16.2x | 14.5x | 13.3x |
| EV / FCF | 30.6x | 38.1x | 21.5x | 29.1x | 25.4x | 21.9x | 19.2x | 16.9x |
| FCF Yield | 3.27% | 2.62% | 4.66% | 3.43% | 3.93% | 4.57% | 5.2% | 5.91% |
| Dividend per Share 2 | 1.99 | 2.01 | 2.03 | 2.05 | 2.07 | 2.125 | 2.188 | 2.202 |
| Rate of return | 1.1% | 1.48% | 1.32% | 1.09% | 1.06% | 1.03% | 1.06% | 1.07% |
| EPS 2 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 | 9.063 | 10.26 | 11.17 |
| Distribution rate | 25.7% | 27.1% | 27% | 10.5% | 26.1% | 23.5% | 21.3% | 19.7% |
| Net sales 1 | 7,907 | 8,508 | 8,438 | 7,746 | 8,093 | 8,655 | 9,082 | 9,502 |
| EBITDA 1 | 1,610 | 1,648 | 1,765 | 1,670 | 1,861 | 2,007 | 2,157 | 2,288 |
| EBIT 1 | 1,320 | 1,340 | 1,430 | 1,524 | 1,703 | 1,761 | 1,944 | 2,052 |
| Net income 1 | 1,124 | 1,065 | 1,057 | 2,697 | 1,094 | 1,228 | 1,370 | 1,472 |
| Net Debt 1 | 2,739 | 3,297 | 3,044 | 1,085 | 1,651 | 793.8 | 395.5 | -449.8 |
| Reference price 2 | 181.60 | 135.41 | 153.81 | 187.60 | 195.24 | 205.85 | 205.85 | 205.85 |
| Nbr of stocks (in thousands) | 143,985 | 140,354 | 139,890 | 137,192 | 137,153 | 134,680 | - | - |
| Announcement Date | 27/1/22 | 31/1/23 | 1/2/24 | 30/1/25 | 29/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.71x | 3.3x | 14.21x | 1.03% | 27.72B | |
| 36.27x | 6.22x | 23.08x | 0.74% | 124B | |
| 31.71x | 5.87x | 20.31x | 1.9% | 38.68B | |
| 35.35x | 4.51x | 16.64x | 0.1% | 33.13B | |
| 21.3x | 1.76x | 12.92x | 2.28% | 30.28B | |
| 26.26x | 3.16x | 13.77x | 1.45% | 28.56B | |
| 24.79x | 3.89x | 13.05x | 1.47% | 27.58B | |
| 109.49x | 37.88x | 88.82x | 0.35% | 25.76B | |
| 26.49x | 3.32x | 16.27x | 1.71% | 24.11B | |
| 20.57x | 4.14x | 14.87x | 2.43% | 21.07B | |
| Average | 35.49x | 7.40x | 23.39x | 1.35% | 38.14B | |
| Weighted average by Cap. | 35.43x | 6.91x | 22.92x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DOV Stock
- Valuation Dover Corporation
Select your edition
All financial news and data tailored to specific country editions
